Indicate by check mark whether the registrant files or will file annual reports under cover Form 20-F or Form 40-F.
Form 20-F ___X___ Form 40-F _______
Indicate by check mark whether the registrant by furnishing the information contained in this Form is also thereby furnishing the information to the Commission pursuant to Rule 12g3-2(b) under the Securities Exchange Act of 1934.
Yes _______ No___X____
THIRD QUARTER OF 2015 RESULTS
Reviewed by independent auditors, stated in millions of U.S. dollars, prepared in accordance with International
Financial Reporting Standards - IFRS issued by the International Accounting Standards Board - IASB.
Rio de Janeiro – November 12, 2015
Net income was US$ 971 million in Jan-Sep/2015, 59% lower than in Jan-Sep/2014. Loss of US$ 1,062 million in the 3Q-2015.
Operating income was US$ 9,382 million in Jan-Sep/2015, 80% higher than in Jan-Sep/2014.
Adjusted EBITDA was US$ 18,320 million in Jan-Sep/2015, 7% higher than in Jan-Sep/2014.
Net debt was US$ 101,273 million as of September 30, 2015, a 5% decrease when compared to December 31, 2014.
The average maturity of outstanding debt increased from 6.10 years as of December 31, 2014 to 7.49 years as of September 30, 2015.
US$ million | |||||||
|
|
|
|
|
|
|
|
Jan-Sep |
|
| |||||
2015 |
2014 |
2015 x 2014 (%) |
|
3Q-2015 |
2Q-2015 |
3Q15 X 2Q15 (%) |
3Q-2014 |
|
|
|
|
|
|
|
|
971 |
2,355 |
(59) |
Consolidated net income (loss) attributable to the shareholders of Petrobras |
(1,062) |
171 |
(721) |
(2,150) |
9,382 |
5,205 |
80 |
Operating income |
1,637 |
3,087 |
(47) |
(1,967) |
18,320 |
17,085 |
7 |
Adjusted EBITDA |
4,369 |
6,435 |
(32) |
3,730 |
Net income was US$ 971 million in Jan-Sep/2015, 59% lower when compared to US$ 2,355 million in Jan-Sep/2014, mainly attributable to higher finance expenses in the Jan-Sep/2015 period. The 80% increase in operating income was mainly a result of higher margins in oil product sales in the domestic market and increased crude oil export volumes driven by a 7% increase in domestic crude oil production, despite a decrease in domestic demand.
Key events in Jan-Sep/2015:
· 6% increase of crude oil and natural gas production (in Brazil and abroad);
· Higher crude oil export volumes (60%, 132 thousand barrels/day);
· Lower domestic demand for oil products (8%, 195 thousand barrels/day);
· Lower import costs and production taxes; and
· Net finance expense was US$ 7,158 million, a 676% increase when compared to Jan-Sep/2014 as a result of foreign exchange losses and higher interest expense, attributable to an increase in the Company’s debt and a decrease in the level of capitalized borrowing costs, attributable to a lower balance of assets under construction.
Key events in the 3Q-2015, when compared to the 2Q-2015:
· 1% increase of crude oil and natural gas production (in Brazil and abroad);
· Increased domestic demand for oil products (1%, 32 thousand barrels/day);
· Lower crude oil export volumes (10%, 40 thousand barrels/day); and
· A US$ 1,257 million increase in net finance expense as a result of foreign exchange losses.
1
FINANCIAL AND OPERATING HIGHLIGHTS
Main Items and Consolidated Economic Indicators
US$ million | |||||||
Jan-Sep |
|
| |||||
2015 |
2014 |
2015 x 2014 (%) |
Results and investments |
3Q-2015 |
2Q-2015 |
3Q15 X 2Q15 (%) |
3Q-2014 |
75,167 |
110,248 |
(32) |
Sales revenues |
23,179 |
26,021 |
(11) |
38,844 |
22,842 |
25,531 |
(11) |
Gross profit |
6,695 |
8,320 |
(20) |
8,985 |
9,382 |
5,205 |
80 |
Net income (loss) before finance income (expense), share of earnings in equity-accounted investments, profit sharing and income taxes |
1,637 |
3,087 |
(47) |
(1,967) |
(7,158) |
(922) |
(676) |
Net finance income (expense) |
(3,226) |
(1,969) |
(64) |
(427) |
971 |
2,355 |
(59) |
Consolidated net income (loss) attributable to the shareholders of Petrobras |
(1,062) |
171 |
(721) |
(2,150) |
0.07 |
0.18 |
(61) |
Basic and diluted earnings (losses) per share 1 |
(0.09) |
0.02 |
(550) |
(0.16) |
18,320 |
17,085 |
7 |
Adjusted EBITDA – U.S.$ million 2 |
4,369 |
6,435 |
(32) |
3,730 |
|
|
|
|
|
|
|
|
30 |
23 |
7 |
Gross margin (%) 3 |
29 |
32 |
(3) |
23 |
12 |
7 |
5 |
Operating margin (%) 3 |
7 |
12 |
(5) |
1 |
1 |
2 |
(1) |
Net margin (%) 3 |
(5) |
1 |
(6) |
(6) |
17,644 |
27,340 |
(35) |
Capital expenditures and investments |
5,443 |
5,968 |
(9) |
9,250 |
|
|
|
|
|
|
|
|
US$ million | |||||||
Jan-Sep |
|
| |||||
2015 |
2014 |
2015 x 2014 (%) |
Net income (loss) before finance income (expense), share of earnings in equity-accounted investments, profit sharing and income taxes |
3Q-2015 |
2Q-2015 |
3Q15 X 2Q15 (%) |
3Q-2014 |
7,152 |
(10,889) |
166 |
. Refining, Transportation and Marketing |
1,292 |
2,595 |
(50) |
(5,096) |
5,612 |
20,210 |
(72) |
. Exploration & Production |
1,108 |
2,798 |
(60) |
5,955 |
872 |
(907) |
196 |
. Gas & Power |
273 |
(135) |
302 |
(1,534) |
298 |
524 |
(43) |
. Distribution |
(100) |
100 |
(200) |
(128) |
310 |
478 |
(35) |
. International |
(63) |
233 |
(127) |
(7) |
(54) |
(90) |
40 |
. Biofuel |
(19) |
(21) |
10 |
(30) |
(4,639) |
(4,213) |
(10) |
. Corporate |
(1,224) |
(1,944) |
37 |
(1,574) |
US$ million | |||||||
Jan-Sep |
|
| |||||
2015 |
2014 |
2015 x 2014 (%) |
Financial and economic indicators |
3Q-2015 |
2Q-2015 |
3Q15 X 2Q15 (%) |
3Q-2014 |
71.79 |
98.70 |
(27) |
Domestic basic oil products price (U.S.$/bbl) |
64.86 |
72.91 |
(11) |
98.67 |
55.39 |
106.57 |
(48) |
Brent crude (U.S.$/bbl) |
50.26 |
61.92 |
(19) |
101.85 |
|
|
|
|
|
|
|
|
|
|
|
Domestic Sales price |
|
|
|
|
45.04 |
95.77 |
(53) |
. Crude oil (U.S.$/bbl) 4 |
39.76 |
52.14 |
(24) |
90.73 |
37.45 |
48.76 |
(23) |
. Natural gas (U.S.$/bbl) |
35.47 |
39.29 |
(10) |
49.28 |
|
|
|
|
|
|
|
|
3.17 |
2.29 |
38 |
Average commercial selling rate for U.S. dollar (R$/U.S.$) |
3.54 |
3.07 |
15 |
2.27 |
3.97 |
2.45 |
62 |
Period-end commercial selling rate for U.S. dollar (R$/U.S.$) |
3.97 |
3.10 |
28 |
2.45 |
49.6 |
4.6 |
45 |
Variation of the period-end commercial selling rate for U.S. dollar (%) |
28.1 |
(3.3) |
31 |
11.3 |
13.13 |
10.74 |
2 |
Selic interest rate - average (%) |
13.99 |
13.14 |
1 |
10.90 |
|
|
|
|
|
|
|
|
2,232 |
2,115 |
6 |
Total crude oil and NGL production (Mbbl/d) |
2,234 |
2,213 |
1 |
2,209 |
558 |
512 |
9 |
Total natural gas production (Mbbl/d) |
566 |
552 |
3 |
537 |
2,790 |
2,627 |
6 |
Total crude oil and natural gas production (Mbbl/d) |
2,800 |
2,765 |
1 |
2,746 |
3,836 |
3,951 |
(3) |
Total sales volume (Mbbl/d) |
3,889 |
3,904 |
− |
4,143 |
1Net income (loss) per share calculated based on the weighted average number of shares.
2 Adjusted EBITDA equals net income plus net finance income (expense); income taxes; depreciation, depletion and amortization; share of earnings in equity-accounted investments; impairment and write-offs of overpayments incorrectly capitalized. Adjusted EBITDA is not a measure defined by IFRS and it is possible that it may not be comparable to similar measures reported by other companies. It should not be considered as a substitute for income before taxes, finance income (expense), profit sharing and share of earnings in equity-accounted investments or as a better measure of liquidity than cash flow provided by operations, both of which are calculated in accordance with IFRS. The Company reports its Adjusted EBITDA to give additional information about its ability to pay debt, carry out investments and cover working capital needs. See Consolidated Adjusted EBITDA by Business Segment and a reconciliation of Adjusted EBITDA to net income on page 21.
3 Gross margin equals sales revenues less cost of sales divided by sales revenues; Operating margin equals net income (loss) before finance income (expense), share of earnings in equity-accounted investments, profit sharing and income taxes, excluding write-offs of overpayments incorrectly capitalized divided by sales revenues; Net margin equals consolidated net income (loss) attributable to the shareholders of Petrobras divided by sales revenues.
4 Average between the prices of exports and the internal transfer prices from Exploration & Production to Refining, Transportation and Marketing.
2
FINANCIAL AND OPERATING HIGHLIGHTS
RESULTS OF OPERATIONS - Jan-Sep/2015 compared to Jan-Sep/2014:
Virtually all revenues and expenses of our Brazilian operations are denominated and payable in Brazilian Reais. When the Brazilian Real depreciates relative to the U.S. dollar, as it did during Jan-Sep/2015 (a 38% depreciation), revenues and expenses decrease when translated into U.S. dollars. Nevertheless, the depreciation of the Brazilian Real against the U.S. dollar affects the line items discussed below in different ways.
Gross profit decreased by 11% (US$ 2,689 million) in Jan-Sep/2015 compared to Jan-Sep/2014, mainly due to:
Ø A 32% decrease in sales revenues (US$75,167 million in Jan-Sep/2015 compared to US$ 110,248 million in Jan-Sep/2014), resulting from:
· Lower crude oil and oil product export prices and decreased domestic price of naphta, jet fuel and fuel oil;
· Decreased domestic demand for oil products (8%), reflecting lower economic activity in Brazil;
· Decreased oil product exports (12%);
· Higher crude oil export volumes (60%) attributable to an increase in domestic crude oil production (7%) and to a decrease in feedstock processed by our domestic refineries (5%); and
· Higher diesel and gasoline prices, following a price increase in November 2014.
Sales revenues were 6% lower when expressed in Brazilian Reais. Foreign currency translation effects (depreciation of the Brazilian Real against the U.S. dollar) reduced sales revenues when expressed in U.S. dollars.
Ø A 38% decrease in cost of sales (US$ 52,325 million in Jan-Sep/2015 compared to US$ 84,717 million in Jan-Sep/2014), due to:
· Lower crude oil and oil product import costs, as well as lower production taxes;
· Decreased domestic demand for oil products;
· Lower share of crude oil imports on feedstock processing and a lower share of oil product imports in the sales mix; and
· Higher crude oil production costs.
Cost of sales was 15% lower when expressed in Brazilian Reais. Foreign currency translation effects (depreciation of the Brazilian Real against the U.S. dollar) reduced cost of sales when expressed in U.S. dollars.
Net income before finance expense, share of earnings in equity-accounted investments, profit sharing and income taxes was US$ 9,382 million in Jan-Sep/2015, US$ 4,177 million higher compared to US$ 5,205 million in Jan-Sep/2014 (an 80% increase), resulting from:
· Non-recurring events that affected net income in Jan-Sep/2014, including:
o (i) write-off of overpayments incorrectly capitalized (US$ 2,527 million);
o (ii) allowance for impairment of trade receivables from companies in the isolated electricity sector (US$ 1,651 million);
o (iii) write-off of capitalized costs with respect to Premium I and Premium II refineries (US$ 1,190 million); and
o (iv) expenses related to our Voluntary Separation Incentive Plan - PIDV (US$ 1,040 million).
· Translation effect: operating expenses, when translated into U.S. dollars, decreased in Jan-Sep/2015 when compared to Jan-Sep/2014 as a result of the depreciation of the Brazilian Real against the U.S. dollar;
· Lower write-offs of dry and/or subcommercial wells (US$ 819 million);
· Those effects were partially offset by higher tax expenses (US$ 1,892 million) mainly attributable to the Company’s decision to benefit from a tax amnesty program in 2015 (Programa de Parcelamento Especial de Débitos Tributários) – see note 20.2 to our 3Q-2015 Financial Statements;
· A lower gross profit;
· Higher legal proceedings expenses (US$ 819 million), mainly related to labour and tax claims and a non-recurring positive effect in Jan-Sep/2014 related to a legal proceeding with respect to recoverable taxes (PIS and COFINS overpaid on finance income);
· Higher pension and medical benefits expenses (retirees) in 2015 attributable to an increase in the Company’s net actuarial liability as a result of a decrease in real interest rates, following the Company’s interim valuation review of its pension and medical benefits in 2014 (US$ 248 million); and
· Impairment losses attributable to projects removed from the 2015-19 Business and Management Plan investment portfolio (US$ 419 million).
Net finance expense was US$ 7,158 million in Jan-Sep/2015, US$ 6,236 million higher than in Jan-Sep/2014 (US$ 922 million), resulting from:
· Foreign exchange losses caused by the impact of a 49.6% depreciation of the Brazilian Real against the U.S. dollar on the Company’s net debt (compared to a 4.6% depreciation in Jan-Sep/2014), partially offset by our cash flow hedge;
· Foreign exchange losses caused by the impact of a 37.4% depreciation of the Brazilian Real against the Euro on the Company’s net debt (compared to a 4.1% appreciation in Jan-Sep/2014); and
· Higher interest expenses due to:
i) an increase in the Company’s debt;
ii) a decrease in the level of capitalized borrowing costs due to a lower balance of assets under construction, reflecting the relevant projects concluded during 2014 and the write-offs and impairment losses recognized in December 2014; and
iii) interest expenses on tax deficiency notices related to tax on financial operations (Imposto sobre Operações Financeiras - IOF) and withholding income tax.
Net income attributable to the shareholders of Petrobras was US$ 971 million in Jan-Sep/2015, compared to US$ 2,355 million in Jan-Sep/2014. This 59% decrease (US$ 1384 million) results mainly from:
· Higher net finance expenses; and
· A lower gross profit.
3
FINANCIAL AND OPERATING HIGHLIGHTS
NET INCOME BY BUSINESS SEGMENT
Petrobras is an integrated energy company and most of the crude oil and natural gas production from the Exploration & Production segment is transferred to other business segments of the Company. Our results by business segment include transactions carried out with third parties, transactions between companies of Petrobras’s Group and transfers between Petrobras’s business segments that are calculated using internal transfer prices defined through methodologies based on market parameters.
EXPLORATION & PRODUCTION
|
U.S.$ million | ||
|
Jan-Sep | ||
|
2015 |
2014 |
2015 x 2014 (%) |
|
|
|
|
Net Income Attributable to the Shareholders of Petrobras |
3,532 |
12,989 |
(73) |
|
|
|
|
Net income was US$ 3,532 million in Jan-Sep/2015, a 73% decrease when compared to Jan-Sep/2014 (US$ 12,989 million), attributable to a decrease in crude oil sales/transfer prices.
The increase in crude oil volume transferred and lower write-offs of dry and/or subcommercial wells partially offset these effects.
The Jan-Sep/2014 period was affected by the Company’s Voluntary Separation Incentive Plan (PIDV) and the write-off of overpayments incorrectly capitalized.
|
Jan-Sep | ||
Exploration & Production - Brazil (Mbbl/d) (*) |
2015 |
2014 |
2015 x 2014 (%) |
|
|
|
|
Crude oil and NGLs 5 |
2,132 |
1,995 |
7 |
Natural gas 6 |
469 |
418 |
12 |
Total |
2,601 |
2,413 |
8 |
|
|
|
|
Crude oil and NGL production increased by 7% in Jan-Sep/2015 compared to Jan-Sep/2014 due to the start-ups of FPSOs Cidade de Mangaratiba (Iracema Sul area, Lula field) and Cidade de Ilhabela (Sapinhoá), Cidade de Itaguaí (Iracema Norte, Lula field) and P-61 (Papa-Terra), along with the continuing ramp-ups of P-55 and P-62 (both in Roncador field), P-58 (Parque das Baleias), and of FPSOs Cidade de Paraty (Lula NE) and Cidade de São Paulo (Sapinhoá). This increase was partially offset by the natural decline of production in fields.
The 12% increase in natural gas production is attributable to the production start-up of the units mentioned above and also to the higher productivity of Mexilhão platform and of FPSO Cidade de Santos (Uruguá-Tambaú), which were partially offset by the natural decline of production in fields.
(*) Not reviewed by independent auditor.
5 NGL – Natural Gas Liquids.
6 Does not include LNG. Includes gas reinjection.
4
FINANCIAL AND OPERATING HIGHLIGHTS
|
Jan-Sep | ||
Lifting Cost 7 - Brazil (*) |
2015 |
2014 |
2015 x 2014 (%) |
|
|
|
|
U.S.$/barrel: |
|
|
|
Excluding production taxes |
12.40 |
14.70 |
(16) |
Including production taxes |
19.62 |
32.28 |
(39) |
|
|
|
|
Lifting Cost - Excluding production taxes
Lifting cost excluding production taxes was 16% lower in Jan-Sep/2015 compared to Jan-Sep/2014. Excluding foreign exchange variation effects, lifting cost excluding production taxes increased by 4% due to higher well intervention expenses and higher engineering and subsea maintenance costs in the Campos Basin, partially offset by an increase in crude oil production.
Lifting Cost - Including production taxes
Lifting cost including production taxes was 39% lower in Jan-Sep/2015 compared to Jan-Sep/2014, due to lower production taxes (royalties and special participation charges) attributable to a decrease in the average reference price for domestic crude oil in U.S. dollars (a 52% decrease) reflecting lower international crude oil prices and decreased lifting cost mentioned above.
(*) Not reviewed by independent auditor.
7 Crude oil and natural gas lifting cost.
5
FINANCIAL AND OPERATING HIGHLIGHTS
REFINING, TRANSPORTATION AND MARKETING
|
U.S.$ million | ||
|
Jan-Sep | ||
|
2015 |
2014 |
2015 x 2014 (%) |
|
|
|
|
Net Income Attributable to the Shareholders of Petrobras |
5,039 |
(7,582) |
166 |
|
|
|
|
Earnings in Jan-Sep/2015 were a US$ 5,039 million gain, compared to a US$ 7,582 million loss in Jan-Sep/2014, attributable to a decrease in crude oil purchase/transfer costs, to a lower share of crude oil imports on feedstock processing, a lower share of oil product imports in our sales mix and diesel (5%) and gasoline (3%) price increases in November 2014.
The US$ 7,582 million loss in Jan-Sep/2014 reflects the non-recurring effect of write-off of overpayments incorrectly capitalized, the write-off of capitalized costs from Premium I and Premium II refineries and our 2014 Voluntary Separation Incentive Plan (PIDV).
|
Jan-Sep | ||
Imports and Exports of Crude Oil and Oil Products (Mbbl/d) (*) |
2015 |
2014 |
2015 x 2014 (%) |
|
|
|
|
Crude oil imports |
298 |
399 |
(25) |
Oil product imports |
292 |
414 |
(29) |
Imports of crude oil and oil products |
590 |
813 |
(27) |
Crude oil exports 8 |
351 |
219 |
60 |
Oil product exports |
150 |
170 |
(12) |
Exports of crude oil and oil products |
501 |
389 |
29 |
Exports (imports) net of crude oil and oil products |
(89) |
(424) |
79 |
Other exports |
1 |
3 |
(67) |
|
|
|
|
Crude oil exports were higher due to increased production.
Lower crude oil imports reflect a lower share of crude oil imports in feedstock processing.
Oil product imports decreased as a result of a lower domestic demand.
Oil product exports were lower due to a decrease in feedstock processed.
(*) Not reviewed by independent auditor.
8 It includes crude oil export volumes made both by our Refining, Transportation and Marketing segment and by our Exploration & Production segment.
6
FINANCIAL AND OPERATING HIGHLIGHTS
|
Jan-Sep | ||
Refining Operations (Mbbl/d) (*) |
2015 |
2014 |
2015 x 2014 (%) |
|
|
|
|
Output of oil products |
2,049 |
2,170 |
(6) |
Reference feedstock 9 |
2,176 |
2,102 |
4 |
Refining plants utilization factor (%) 10 |
90 |
98 |
(8) |
Feedstock processed (excluding NGL) - Brazil 11 |
1,962 |
2,059 |
(5) |
Feedstock processed - Brazil 12 |
2,002 |
2,099 |
(5) |
Domestic crude oil as % of total feedstock processed |
86 |
82 |
4 |
|
|
|
|
Feedstock processed was 5% lower, reflecting a decrease in domestic demand, a scheduled stoppage in the distillation unit of Landulpho Alves Refinery (RLAM) and an unscheduled production suspension in REDUC, partially offset by the production start-up of RNEST in November 2014.
|
Jan-Sep | ||
Refining Cost - Brazil (*) |
2015 |
2014 |
2015 x 2014 (%) |
|
|
|
|
Refining cost (U.S.$/barrel) |
2.52 |
2.96 |
(15) |
|
|
|
|
Refining cost decreased by 15% in Jan-Sep/2015 when compared to Jan-Sep/2014, mainly due to a depreciation of the Brazilian Real against the U.S. dollar. Excluding foreign exchange variation effects, refining cost, in R$/barrel, increased by 18%, reflecting higher employee compensation costs attributable to the 2014 Collective Bargaining Agreement, along with a decrease in feedstock processed.
(*) Not reviewed by independent auditor.
9 Reference feedstock or Installed capacity of primary processing considers the maximum sustainable feedstock processing reached at the distillation units at the end of each period, respecting the project limits of equipment and the safety, environment and product quality requirements. It is lower than the authorized capacity set by ANP (including temporary authorizations) and by environmental protection agencies.
10 Refining plants utilization factor is the feedstock processed (excluding NGL) divided by the reference feedstock.
11 Feedstock processed (excluding NGL) – Brazil is the volume of crude oil processed in the Company´s refineries and is factored into the calculation of the Refining Plants Utilization Factor.
12 Feedstock processed - Brazil includes crude oil and NGL processing.
7
FINANCIAL AND OPERATING HIGHLIGHTS
GAS & POWER
|
U.S.$ million | ||
|
Jan-Sep | ||
|
2015 |
2014 |
2015 x 2014 (%) |
|
|
|
|
Net Income Attributable to the Shareholders of Petrobras |
576 |
(549) |
205 |
|
|
|
|
Earnings were a US$ 576 million gain in Jan-Sep/2015 compared to a US$ 549 million loss in Jan-Sep/2014 mainly due to an increase in natural gas sales margins, resulting from higher natural gas prices (when expressed in Brazilian Reais) and lower natural gas import costs (LNG and Bolivian gas).
The net loss of US$ 549 million in Jan-Sep/2014 was due to impairment of trade receivables from companies in northern Brazil (operating in the isolated electricity system) and write-off of overpayments incorrectly capitalized.
|
Jan-Sep | ||
Physical and Financial Indicators (*) |
2015 |
2014 |
2015 x 2014 (%) |
|
|
|
|
Electricity sales (Free contracting market - ACL) 13 - average MW |
878 |
1,201 |
(27) |
Electricity sales (Regulated contracting market - ACR) 14 - average MW |
3,194 |
2,341 |
36 |
Generation of electricity - average MW |
4,830 |
4,534 |
7 |
Imports of LNG (Mbbl/d) |
112 |
128 |
(13) |
Imports of natural gas (Mbbl/d) |
202 |
206 |
(2) |
Electricity price in the spot market - Differences settlement price (PLD) - US$/MWh 15 |
101 |
287 |
(65) |
|
|
|
|
Electricity sales to the Brazilian free contracting market (Ambiente de Contratação Livre – ACL) were 27% lower, attributable to the shift of a portion of our available capacity (1,049 average MW) to the Brazilian regulated market (Ambiente de Contratação Regulada – ACR).
Electricity generation was 7% higher due to an increase in the domestic demand for thermal power (coordinated and controlled by the Brazilian Electric System National Operator – Operador Nacional do Sistema ONS) and to an increase in the available capacity of the Petrobras’s Thermal Power Plants Complex.
LNG imports decreased by 13% and natural gas imports from Bolivia were 2% lower, reflecting an increase in domestic natural gas supply attributable to a 12% increase in production.
Electricity prices in the spot market decreased by 65% as a result of changes in the spot market price regulation established by the Brazilian National Electricity Agency (Agência Nacional de Energia Elétrica – ANEEL), which reduced the maximum spot price after December 27, 2014.
(*) Not reviewed by independent auditor.
13 ACL – Ambiente de Contratação Livre (Free contracting market).
14 ACR - Ambiente de Contratação Regulada (Regulated contracting market).
15 Differences settlement price is the price of electricity in the spot market and is computed based on weekly weighed prices per output level (light, medium and heavy), number of hour and submarket capacity.
8
FINANCIAL AND OPERATING HIGHLIGHTS
DISTRIBUTION
|
U.S.$ million | ||
|
Jan-Sep | ||
|
2015 |
2014 |
2015 x 2014 (%) |
|
|
|
|
Net Income Attributable to the Shareholders of Petrobras |
171 |
330 |
(48) |
|
|
|
|
Net income was US$ 171 million in Jan-Sep/2015, a 48% decrease when compared to Jan-Sep/2014 (US$ 330 million), mainly due to lower average trade margins (9.1%) and to a decrease in sales volumes (5%).
The Jan-Sep/2014 period was affected by our Voluntary Separation Incentive Plan (PIDV).
|
Jan-Sep | ||
Market Share (*) 16 |
2015 |
2014 |
2015 x 2014 (%) |
|
35.6% |
37.0% |
(1) |
|
|
|
|
Market share decreased mainly due to a general increase of the hydrated ethanol market (a 42.2% increase), in which Petrobras Distribuidora has a lower market share and to lower sales to the thermoelectric sector. Other players have also increased their competitiveness by importing gasoline and diesel and purchasing higher volumes of gasoline.
(*) Not reviewed by independent auditors. Our market share in the Distribution Segment in Brazil is based on estimates made by Petrobras Distribuidora.
16 Beginning in 2015, our market share excludes sales made to wholesalers. Market share for prior periods was revised pursuant to the changes made by the Brazilian National Petroleum, Natural Gas and Biofuels Agency (ANP) and by the Brazilian Wholesalers and Fuel Traders Syndicate (Sindicom). Prior periods are presented based on the new methodology.
9
FINANCIAL AND OPERATING HIGHLIGHTS
INTERNATIONAL
As a result of the creation of the position of Chief Governance, Risk and Compliance Officer, which replaced the position of Chief International Officer in March 2015, the Company has approved adjustments to the structure of other business segments to allocate its international activities to those other segments. Considering the necessary steps to integrate the management of those activities, the Company is still presenting the results of international activities separately.
|
U.S.$ million | ||
|
Jan-Sep | ||
|
2015 |
2014 |
2015 x 2014 (%) |
|
|
|
|
Net Income Attributable to the Shareholders of Petrobras |
254 |
400 |
(37) |
|
|
|
|
Net income was lower in Jan-Sep/2015 when compared to Jan-Sep/2014 due to higher selling expenses, write-off of exploration areas returned and impairment charges. In addition, the Company also recognized a gain on disposal of onshore E&P areas in Colombia in Jan-Sep/2014.
|
Jan-Sep | ||
Exploration & Production-International (Mbbl/d)17 (*) |
2015 |
2014 |
2015 x 2014 (%) |
|
|
|
|
Consolidated international production |
|
|
|
Crude oil and NGLs |
70 |
88 |
(20) |
Natural gas |
89 |
94 |
(5) |
Total consolidated international production |
159 |
182 |
(13) |
Non-consolidated international production |
30 |
32 |
(6) |
Total international production |
189 |
214 |
(12) |
|
|
|
|
Consolidated international crude oil and NGL production decreased by 20%, reflecting the disposal of onshore areas in Peru in November 2014, in Colombia in April 2014 and in the Austral Basin in Santa Cruz, Argentina, in March 2015. These effects were partially offset by an increase in production due to the start-up of the Saint Malo field in December 2014 and the Lucius field in January 2015 in the United States.
Natural gas production decreased by 5% mainly due to the disposal of onshore assets in Peru, in November 2014, and in the Austral Basin in Argentina, in March 2015. These effects were partially offset by the production start-up of the Hadrian South field in the United States in the end of March 2015.
|
|
|
|
|
|
|
|
Jan-Sep |
|
| |||||
2015 |
2014 |
2015 x 2014 (%) |
International Sales price |
3Q-2015 |
2Q-2015 |
3Q15 X 2Q15 (%) |
3Q-2014 |
58.25 |
85.46 |
(32) |
. Crude oil (U.S.$/bbl) |
55.69 |
60.52 |
(8) |
84.05 |
23.68 |
20.83 |
14 |
. Natural gas (U.S.$/bbl) |
25.84 |
22.66 |
14 |
19.06 |
|
|
|
|
|
|
|
|
(*) Not reviewed by independent auditor.
17 Some of the countries that comprise the international production are operating under the production-sharing model, with the production taxes charged in crude oil barrels.
10
FINANCIAL AND OPERATING HIGHLIGHTS
|
Jan-Sep | ||
Lifting Cost - International (U.S.$/barrel) 18 (*) |
2015 |
2014 |
2015 x 2014 (%) |
|
7.73 |
8.55 |
(10) |
|
|
|
|
|
|
|
|
International lifting cost was 10% lower, mainly in the United States, as a result of the production start-up of the Saint Malo, Lucius and Hadrian South fields that have lower-than-average lifting costs, and to the disposal of onshore assets in Peru and Colombia, which had higher-than-average lifting costs.
|
Jan-Sep | ||
Refining Operations - International (Mbbl/d) (*) |
2015 |
2014 |
2015 x 2014 (%) |
|
|
|
|
Total feedstock processed 19 |
136 |
168 |
(19) |
Output of oil products |
148 |
181 |
(18) |
Reference feedstock 20 |
230 |
230 |
− |
Refining plants utilization factor (%) 21 |
57 |
71 |
(14) |
|
|
|
|
International feedstock processed was 19% lower due to the interruption of feedstock processing at the Okinawa Refinery in Japan since April 2015, and due to a maintenance scheduled stoppage in the Pasadena Refinery distillation unit in the United States from the beginning of March 2015 to mid-April 2015.
|
Jan-Sep | ||
Refining Cost - International (U.S.$/barrel) (*) |
2015 |
2014 |
2015 x 2014 (%) |
|
4.01 |
3.81 |
5 |
|
|
|
|
|
|
|
|
International refining cost per unit was 5% higher, mainly due to higher employee compensation costs in Argentina and to the interruption of feedstock processing at the Okinawa Refinery in Japan since April 2015, which had lower-than-average costs per unit.
BIOFUEL
|
U.S.$ million | ||
|
Jan-Sep | ||
|
2015 |
2014 |
2015 x 2014 (%) |
|
|
|
|
Net Income Attributable to the Shareholders of Petrobras |
(145) |
(101) |
(44) |
|
|
|
|
Biofuel losses were 44% higher in Jan-Sep/2015, when compared to Jan-Sep/2014, due to impairment losses in biofuel investees, reflecting changes in the Company’s 2015-2019 Business and Management Plan, partially offset by improved biodiesel trade margins attributable to higher average sales prices and increased sales volumes in 2015.
(*) Not reviewed by independent auditor.
18 Crude oil and natural gas lifting cost.
19 Total feedstock processed is the crude oil processed abroad at the atmospheric distillation plants, plus the intermediate products acquired from third parties and used as feedstock in other refining units.
20 Reference feedstock is the maximum sustainable crude oil feedstock processing reached at distillation plants.
21 Refining Plants Utilization Factor is the crude oil processed at the distillation plant divided by the reference feedstock.
11
FINANCIAL AND OPERATING HIGHLIGHTS
Sales Volumes – (Mbbl/d) (*)
|
Jan-Sep | ||
|
2015 |
2014 |
2015 x 2014 (%) |
|
|
|
|
Diesel |
928 |
998 |
(7) |
Gasoline |
550 |
612 |
(10) |
Fuel oil |
106 |
117 |
(9) |
Naphtha |
143 |
167 |
(14) |
LPG 22 |
234 |
235 |
− |
Jet fuel 23 |
111 |
110 |
1 |
Others |
182 |
210 |
(13) |
Total oil products |
2,254 |
2,449 |
(8) |
Ethanol, nitrogen fertilizers, renewables and other products |
123 |
94 |
31 |
Natural gas |
438 |
442 |
(1) |
Total domestic market |
2,815 |
2,985 |
(6) |
Exports |
502 |
392 |
28 |
International sales |
519 |
574 |
(10) |
Total international market |
1,021 |
966 |
6 |
Total |
3,836 |
3,951 |
(3) |
|
|
|
|
Our domestic sales volumes decreased by 6%, primarily due to:
· Diesel (a 7% decrease):
i) a lower consumption by infrastructure construction projects in Brazil;
ii) a higher share of diesel sales from other market players (based on diesel imports); and
iii) an increased percentage of mandatory biodiesel content requirement in diesel (diesel/biodiesel mix).
These effects were partially offset by an increase in the Brazilian diesel-moved light vehicle fleet (vans, pick-ups and SUVs).
· Gasoline (a 10% decrease):
i) an increase in the anhydrous ethanol content requirement for Type C gasoline (from 25% to 27%);
ii) a higher share of gasoline sales from other market players; and
iii) a decrease in the automotive gasoline-moved fleet.
· Naphtha (a 14% decrease): due to a lower demand by domestic customers, mainly Braskem; and
· Fuel oil (a 9% decrease): due to lower demand from thermoelectric and industrial sectors in several Brazilian states.
(*) Not reviewed by independent auditor.
22 LPG – Liquified petroleum gas.
23 Jet fuel.
12
FINANCIAL AND OPERATING HIGHLIGHTS
LIQUIDITY AND CAPITAL RESOURCES
Consolidated Statement of Cash Flows – Summary24
U.S.$ million | |||||
Jan-Sep |
|
| |||
2015 |
2014 |
|
3Q-2015 |
2Q-2015 |
3Q-2014 |
|
|
|
|
|
|
25,957 |
19,746 |
Adjusted cash and cash equivalents at the beginning of period 25 |
29,536 |
21,254 |
30,130 |
(9,302) |
(3,878) |
Government bonds and time deposits at the beginning of period |
(3,375) |
(10,515) |
(3,733) |
16,655 |
15,868 |
Cash and cash equivalents at the beginning of period 24 |
26,161 |
10,739 |
26,397 |
19,336 |
20,747 |
Net cash provided by (used in) operating activities |
6,147 |
7,450 |
10,353 |
(9,000) |
(29,805) |
Net cash provided by (used in) investing activities |
(3,260) |
1,710 |
(13,675) |
(16,825) |
(26,033) |
Capital expenditures and investments in operating segments |
(5,067) |
(5,583) |
(8,848) |
215 |
584 |
Proceeds from disposal of assets (divestment) |
4 |
31 |
133 |
7,610 |
(4,356) |
Investments in marketable securities |
1,803 |
7,262 |
(4,960) |
10,336 |
(9,058) |
(=) Net cash flow |
2,887 |
9,160 |
(3,322) |
(741) |
17,445 |
Net financings |
(3,288) |
6,147 |
(2,197) |
15,830 |
29,548 |
Proceeds from long-term financing |
3,545 |
10,981 |
2,207 |
(16,571) |
(12,103) |
Repayments |
(6,833) |
(4,834) |
(4,404) |
− |
(3,924) |
Dividends paid to shareholders |
− |
− |
(8) |
119 |
(22) |
Acquisition of non-controlling interest |
(54) |
35 |
(25) |
(1,231) |
(63) |
Effect of exchange rate changes on cash and cash equivalents |
(568) |
80 |
(599) |
25,138 |
20,246 |
Cash and cash equivalents at the end of period 24 |
25,138 |
26,161 |
20,246 |
1,099 |
8,419 |
Government bonds and time deposits at the end of period |
1,099 |
3,375 |
8,419 |
26,237 |
28,665 |
Adjusted cash and cash equivalents at the end of period 25 |
26,237 |
29,536 |
28,665 |
|
|
|
|
|
|
As of September 30, 2015, the balance of cash and cash equivalents increased by 51% when compared to the balance as of December 31, 2014 and the balance of adjusted cash and cash equivalents25 for the same period increased by 1% . Our principal uses of funds in Jan-Sep/2015 were for repayment of long-term financing (and interest payments) and for capital expenditures. We met these requirements with cash provided by operating activities of US$ 19,336 million and with proceeds from long-term financing of US$ 15,830 million.
Net cash provided by operating activities decreased by 7% in Jan-Sep/2015 when compared to Jan-Sep/2014, mainly due to a depreciation of the Brazilian Real against the U.S. dollar. Excluding foreign currency translation effects, net cash provided by operating activities increased by 29% when expressed in Brazilian Reais, reflecting higher diesel and gasoline prices, increased crude oil export volumes, lower production taxes and decreased crude oil and oil product imports costs, along with a higher share of domestic crude oil on feedstock processing and lower oil product imports.
Capital expenditures and investments in operating segments were 35% lower in Jan-Sep/2015 compared to Jan-Sep/2014, mainly due to a decrease in capital expenditures in our Refining, Transportation and Marketing (RTM) segment. The US$ 7,610 million of divestments in marketable securities relates to proceeds from the maturity of financial investments with maturities longer than three months, most of which were invested in other financial investments, with maturities of less than three months (classified as cash and cash equivalents).
Net cash flow was positive in Jan-Sep/2015 (US$ 10,336 million) compared to a negative net cash flow in Jan-Sep/2014 (US$ 9,058 million).
The Company raised long-term financing of US$ 15,830 million in Jan-Sep/2015, mainly through a US$ 5 billion funding agreement with the Chinese Development Bank (CDB), US$ 2 billion raised through the issuance of Global Notes maturing in 2115, and also through bilateral credit agreements with Brazilian banks. The average maturity of outstanding debt was 7.49 years as of September 30, 2015.
Repayments of interest and principal were US$ 16,571 million in Jan-Sep/2015, 37% higher than US$ 12,103 million in Jan-Sep/2014 and 41% higher in the 3Q-2015 when compared to 2Q-2015.
24 For more details, see the Consolidated Statement of Cash Flows on page 18.
25 Our adjusted cash and cash equivalents include government bonds and time deposits from highly rated financial institutions abroad with maturities of more than 3 months from the date of acquisition, considering the expected realization of those financial investments in the short-term. This measure is not defined under the International Financial Reporting Standards – IFRS and should not be considered in isolation or as a substitute for cash and cash equivalents computed in accordance with IFRS. It may not be comparable to adjusted cash and cash equivalents of other companies, however management believes that it is an appropriate supplemental measure that helps investors assess our liquidity and supports leverage management.
13
FINANCIAL AND OPERATING HIGHLIGHTS
Capital expenditures and investments
|
US$ million | ||||
|
Jan-Sep | ||||
|
2015 |
% |
2014 |
% |
Δ% |
|
|
|
|
|
|
Exploration & Production |
13,776 |
78 |
17,866 |
65 |
(23) |
Refining, Transportation and Marketing |
1,872 |
11 |
6,025 |
22 |
(69) |
Gas & Power |
618 |
3 |
1,812 |
7 |
(66) |
International |
991 |
6 |
984 |
4 |
1 |
Exploration & Production |
845 |
85 |
863 |
88 |
(2) |
Refining, Transportation and Marketing |
112 |
11 |
91 |
9 |
23 |
Gas & Power |
14 |
2 |
9 |
1 |
56 |
Distribution |
18 |
2 |
17 |
2 |
6 |
Other |
2 |
− |
4 |
− |
(50) |
Distribution |
163 |
1 |
310 |
1 |
(47) |
Biofuel |
18 |
− |
11 |
− |
64 |
Corporate |
206 |
1 |
332 |
1 |
(38) |
Total capital expenditures and investments |
17,644 |
100 |
27,340 |
100 |
(35) |
|
|
|
|
|
|
Pursuant to the Company’s strategic objectives, it operates through joint ventures in Brazil and abroad, as a concessionaire of oil and gas exploration, development and production rights.
The Company invested US$ 17,644 million in Jan-Sep/2015, primarily aiming at increasing crude oil and natural gas production.
14
FINANCIAL AND OPERATING HIGHLIGHTS
Consolidated debt
|
U.S.$ million | ||
|
|
|
|
|
09.30.2015 |
12.31.2014 |
Δ% |
|
|
|
|
Current debt 26 |
13,435 |
11,884 |
13 |
Non-current debt 27 |
114,075 |
120,274 |
(5) |
Total |
127,510 |
132,158 |
(4) |
Cash and cash equivalents |
25,138 |
16,655 |
51 |
Government securities and time deposits (maturity of more than 3 months) |
1,099 |
9,302 |
(88) |
Adjusted cash and cash equivalents |
26,237 |
25,957 |
1 |
Net debt 28 |
101,273 |
106,201 |
(5) |
Net debt/(net debt+shareholders' equity) |
58% |
48% |
10 |
Total net liabilities 29 |
208,242 |
272,730 |
(24) |
Capital structure |
|
|
|
(Net third parties capital / total net liabilities) |
65% |
57% |
8 |
Net debt/LTM Adjusted EBITDA ratio 30 |
3.87 |
4.25 |
(9) |
Average maturity of outstanding debt (years) |
7.49 |
6.10 |
1.39 |
|
|
|
|
|
US$ million | ||
|
|
|
|
|
09.30.2015 |
12.31.2014 |
Δ% |
|
|
|
|
Summarized information on financing |
|
|
|
Floating rate or fixed rate |
|
|
|
Floating rate debt |
63,717 |
65,494 |
(3) |
Fixed rate debt |
63,742 |
66,592 |
(4) |
Total |
127,459 |
132,086 |
(4) |
|
|
|
|
Currency |
|
|
|
Reais |
20,280 |
23,425 |
(13) |
US Dollars |
94,808 |
95,173 |
− |
Euro |
8,859 |
9,719 |
(9) |
Other currencies |
3,512 |
3,769 |
(7) |
Total |
127,459 |
132,086 |
(4) |
|
|
|
|
Maturity |
|
|
|
2015 |
4,381 |
11,868 |
(63) |
2016 |
12,653 |
12,572 |
1 |
2017 |
11,274 |
11,948 |
(6) |
2018 |
16,018 |
17,789 |
(10) |
2019 |
22,468 |
24,189 |
(7) |
2020 and thereafter |
60,665 |
53,720 |
13 |
Total |
127,459 |
132,086 |
(4) |
As of September 30, 2015, net debt in U.S. dollars was 5% lower when compared to December 31, 2014.
26 Includes finance lease obligations (Current debt: US$ 11 million on September 30, 2015 and US$16 million on December 31, 2014).
27 Includes finance lease obligations (Non-current debt: US$ 40 million on September 30, 2015 and US$56 million on December 31, 2014).
28 Net debt is not a measure defined in the International Standards -IFRS and should not be considered in isolation or as a substitute for total long-term debt calculated in accordance with IFRS. Our calculation of net debt may not be comparable to the calculation of net debt by other companies. Management believes that net debt is an appropriate supplemental measure that helps investors assess our liquidity and supports leverage management.
29 Total liabilities net of adjusted cash and cash equivalents.
30 Beginning in the period ended June 30, 2015, the Company calculated its ratios including Adjusted EBITDA by adding the last four quarters (or Last Twelve Months - LTM Adjusted EBITDA), consistently with the market best practices. The Company previously annualized its Adjusted EBITDA by multiplying the year-to-date amount by the remaining period.
15
FINANCIAL AND OPERATING HIGHLIGHTS
FINANCIAL STATEMENTS
Income Statement - Consolidated31
U.S.$ million | |||||
Jan-Sep |
|
| |||
2015 |
2014 |
|
3Q-2015 |
2Q-2015 |
3Q-2014 |
|
|
|
|
|
|
75,167 |
110,248 |
Sales revenues |
23,179 |
26,021 |
38,844 |
(52,325) |
(84,717) |
Cost of sales |
(16,484) |
(17,701) |
(29,859) |
22,842 |
25,531 |
Gross profit |
6,695 |
8,320 |
8,985 |
(2,954) |
(5,356) |
Selling expenses |
(1,087) |
(1,265) |
(2,959) |
(2,622) |
(3,430) |
General and administrative expenses |
(776) |
(900) |
(1,190) |
(1,435) |
(2,471) |
Exploration costs |
(630) |
(462) |
(1,017) |
(553) |
(812) |
Research and development expenses |
(157) |
(199) |
(292) |
(2,413) |
(521) |
Other taxes |
(861) |
(1,289) |
(243) |
− |
(2,527) |
Write-off - overpayments incorrectly capitalized |
− |
− |
(2,527) |
(3,483) |
(5,209) |
Other income and expenses, net |
(1,547) |
(1,118) |
(2,724) |
(13,460) |
(20,326) |
|
(5,058) |
(5,233) |
(10,952) |
9,382 |
5,205 |
Net income (loss) before finance income (expense), share of earnings in equity-accounted investments, profit sharing and income taxes |
1,637 |
3,087 |
(1,967) |
982 |
1,297 |
Finance income |
526 |
200 |
516 |
(4,904) |
(2,791) |
Finance expenses |
(1,805) |
(1,810) |
(1,003) |
(3,236) |
572 |
Foreign exchange and inflation indexation charges |
(1,947) |
(359) |
60 |
(7,158) |
(922) |
Net finance income (expense) |
(3,226) |
(1,969) |
(427) |
171 |
430 |
Share of earnings in equity-accounted investments |
56 |
55 |
87 |
(61) |
(338) |
Profit-sharing |
65 |
(9) |
(56) |
2,334 |
4,375 |
Net income (loss) before income taxes |
(1,468) |
1,164 |
(2,363) |
(1,877) |
(2,014) |
Income taxes |
49 |
(870) |
(51) |
457 |
2,361 |
Net income (loss) |
(1,419) |
294 |
(2,414) |
|
|
Net income (loss) attributable to: |
|
|
|
971 |
2,355 |
Shareholders of Petrobras |
(1,062) |
171 |
(2,150) |
(514) |
6 |
Non-controlling interests |
(357) |
123 |
(264) |
457 |
2,361 |
|
(1,419) |
294 |
(2,414) |
31 Beginning in 2014, the amount of inventory write-downs to net realizable value (market value) was reclassified from Other Income and Expenses to Cost of Sales.
16
FINANCIAL AND OPERATING HIGHLIGHTS
Statement of Financial Position – Consolidated
ASSETS |
U.S.$ million | |
|
|
|
|
09.30.2015 |
12.31.2014 |
|
|
|
Current assets |
44,397 |
50,832 |
Cash and cash equivalents |
25,138 |
16,655 |
Marketable securities |
1,102 |
9,323 |
Trade and other receivables, net |
5,325 |
7,969 |
Inventories |
8,202 |
11,466 |
Recoverable taxes |
2,561 |
3,811 |
Assets classified as held for sale |
74 |
5 |
Other current assets |
1,995 |
1,603 |
|
|
|
Non-current assets |
190,082 |
247,855 |
Long-term receivables |
17,414 |
18,863 |
Trade and other receivables, net |
4,283 |
4,832 |
Marketable securities |
86 |
109 |
Judicial deposits |
2,244 |
2,682 |
Deferred taxes |
3,713 |
1,006 |
Other tax assets |
2,688 |
4,008 |
Advances to suppliers |
1,984 |
2,409 |
Other non-current assets |
2,416 |
3,817 |
Investments |
4,024 |
5,753 |
Property, plant and equipment |
165,590 |
218,730 |
Intangible assets |
3,054 |
4,509 |
Total assets |
234,479 |
298,687 |
|
|
|
LIABILITIES |
U.S.$ million | |
|
|
|
|
09.30.2015 |
12.31.2014 |
|
|
|
Current liabilities |
27,616 |
31,118 |
Trade payables |
6,706 |
9,760 |
Current debt |
13,435 |
11,884 |
Taxes payable |
3,526 |
4,311 |
Employee compensation (payroll, profit-sharing and related charges) |
1,549 |
2,066 |
Pension and medical benefits |
567 |
796 |
Liabilities associated with assets classified as held for sale |
49 |
− |
Other current liabilities |
1,784 |
2,301 |
Non-current liabilities |
133,621 |
150,591 |
Non-current debt |
114,075 |
120,274 |
Deferred taxes |
291 |
3,031 |
Pension and medical benefits |
11,880 |
16,491 |
Provision for decommissioning costs |
5,078 |
8,267 |
Provisions for legal proceedings |
1,651 |
1,540 |
Other non-current liabilities |
646 |
988 |
Shareholders' equity |
73,242 |
116,978 |
Share capital (net of share issuance costs) |
107,101 |
107,101 |
Profit reserves and others |
(34,247) |
9,171 |
Non-controlling interests |
388 |
706 |
Total liabilities and shareholders' equity |
234,479 |
298,687 |
|
|
|
17
FINANCIAL AND OPERATING HIGHLIGHTS
Statement of Cash Flows – Consolidated
US$ million | |||||
|
|
|
|
|
|
Jan-Sep |
|
| |||
2015 |
2014 |
|
3Q-2015 |
2Q-2015 |
3Q-2014 |
|
|
|
|
|
|
971 |
2,355 |
Net income (loss) attributable to the shareholders of Petrobras |
(1,062) |
171 |
(2,150) |
18,365 |
18,392 |
(+) Adjustments for: |
7,209 |
7,279 |
12,503 |
8,580 |
9,563 |
Depreciation, depletion and amortization |
2,667 |
2,939 |
3,092 |
7,100 |
2,410 |
Foreign exchange and inflation indexation and finance charges |
3,087 |
1,815 |
1,148 |
(514) |
6 |
Non-controlling interests |
(357) |
123 |
(264) |
(171) |
(430) |
Share of earnings in equity-accounted investments |
(56) |
(55) |
(87) |
− |
2,527 |
Write-off - overpayments incorrectly capitalized |
− |
− |
2,527 |
141 |
1,831 |
Allowance for impairment of trade receivables |
153 |
289 |
1,738 |
274 |
1,669 |
(Gains) / losses on disposal / write-offs of non-current assets, returned areas and cancelled projects |
345 |
70 |
1,794 |
1,011 |
966 |
Deferred income taxes, net |
(278) |
575 |
(48) |
1,050 |
1,869 |
Exploration expenditures written-off |
495 |
354 |
752 |
678 |
613 |
Impairment of property, plant and equipment, intangible and other assets |
238 |
339 |
408 |
1,613 |
1,383 |
Pension and medical benefits (actuarial expense) |
477 |
548 |
400 |
(379) |
103 |
Inventories |
510 |
(531) |
2,175 |
64 |
(1,987) |
Trade and other receivables, net |
174 |
(135) |
(622) |
(839) |
(491) |
Trade payables |
15 |
(59) |
(575) |
(510) |
(578) |
Pension and medical benefits |
(135) |
(230) |
(182) |
1,378 |
(112) |
Taxes payable |
(580) |
1,845 |
755 |
(1,111) |
(950) |
Other assets and liabilities |
454 |
(608) |
(508) |
19,336 |
20,747 |
(=) Net cash provided by (used in) operating activities |
6,147 |
7,450 |
10,353 |
(9,000) |
(29,805) |
(-) Net cash provided by (used in) investing activities |
(3,260) |
1,710 |
(13,675) |
(16,825) |
(26,033) |
Capital expenditures and investments in operating segments |
(5,067) |
(5,583) |
(8,848) |
215 |
584 |
Proceeds from disposal of assets (divestment) |
4 |
31 |
133 |
7,610 |
(4,356) |
Divestments (investments) in marketable securities |
1,803 |
7,262 |
(4,960) |
10,336 |
(9,058) |
(=) Net cash flow |
2,887 |
9,160 |
(3,322) |
(622) |
13,499 |
(-) Net cash provided by (used in) financing activities |
(3,342) |
6,182 |
(2,230) |
15,830 |
29,548 |
Proceeds from long-term financing |
3,545 |
10,981 |
2,207 |
(11,682) |
(7,543) |
Repayment of principal |
(5,152) |
(3,582) |
(2,736) |
(4,889) |
(4,560) |
Repayment of interest |
(1,681) |
(1,252) |
(1,668) |
− |
(3,924) |
Dividends paid to shareholders |
− |
− |
(8) |
119 |
(22) |
Acquisition of non-controlling interest |
(54) |
35 |
(25) |
(1,231) |
(63) |
Effect of exchange rate changes on cash and cash equivalents |
(568) |
80 |
(599) |
8,483 |
4,378 |
(=) Net increase (decrease) in cash and cash equivalents in the period |
(1,023) |
15,422 |
(6,151) |
16,655 |
15,868 |
Cash and cash equivalents at the beginning of period |
26,161 |
10,739 |
26,397 |
25,138 |
20,246 |
Cash and cash equivalents at the end of period |
25,138 |
26,161 |
20,246 |
|
|
|
|
|
|
18
FINANCIAL AND OPERATING HIGHLIGHTS
SEGMENT INFORMATION
Consolidated Income Statement by Segment – Jan/Sep-2015
|
U.S.$ million | ||||||||
|
| ||||||||
|
E&P |
RTM |
GAS & POWER |
DISTRIB. |
INTER. |
BIOFUEL |
CORP. |
ELIMIN. |
TOTAL |
|
| ||||||||
Sales revenues |
26,991 |
56,015 |
9,962 |
22,858 |
7,013 |
166 |
− |
(47,838) |
75,167 |
Intersegments |
26,575 |
18,700 |
1,593 |
433 |
383 |
154 |
− |
(47,838) |
− |
Third parties |
416 |
37,315 |
8,369 |
22,425 |
6,630 |
12 |
− |
− |
75,167 |
Cost of sales |
(18,734) |
(45,740) |
(8,035) |
(21,204) |
(5,933) |
(184) |
− |
47,505 |
(52,325) |
Gross profit |
8,257 |
10,275 |
1,927 |
1,654 |
1,080 |
(18) |
− |
(333) |
22,842 |
Expenses |
(2,645) |
(3,123) |
(1,055) |
(1,356) |
(770) |
(36) |
(4,639) |
164 |
(13,460) |
Selling, general and administrative expenses |
(330) |
(1,759) |
(314) |
(1,289) |
(581) |
(25) |
(1,443) |
165 |
(5,576) |
Exploration costs |
(1,324) |
− |
− |
− |
(111) |
− |
− |
− |
(1,435) |
Research and development expenses |
(218) |
(91) |
(45) |
− |
(2) |
(8) |
(189) |
− |
(553) |
Other taxes |
(117) |
(608) |
(316) |
(8) |
(83) |
(1) |
(1,280) |
− |
(2,413) |
Other income and expenses, net |
(656) |
(665) |
(380) |
(59) |
7 |
(2) |
(1,727) |
(1) |
(3,483) |
Net income (loss) before finance income (expense), share of earnings in equity-accounted investments, profit sharing and income taxes |
5,612 |
7,152 |
872 |
298 |
310 |
(54) |
(4,639) |
(169) |
9,382 |
Net finance income (expense) |
− |
− |
− |
− |
− |
− |
(7,158) |
− |
(7,158) |
Share of earnings in equity-accounted investments |
(170) |
330 |
81 |
(12) |
89 |
(110) |
(37) |
− |
171 |
Profit-sharing |
(9) |
(24) |
(3) |
(21) |
− |
− |
(4) |
− |
(61) |
Net income (loss) before income taxes |
5,433 |
7,458 |
950 |
265 |
399 |
(164) |
(11,838) |
(169) |
2,334 |
Income taxes |
(1,908) |
(2,423) |
(295) |
(94) |
(66) |
19 |
2,833 |
57 |
(1,877) |
Net income (loss) |
3,525 |
5,035 |
655 |
171 |
333 |
(145) |
(9,005) |
(112) |
457 |
Net income (loss) attributable to: |
|
|
|
|
|
|
|
|
|
Shareholders of Petrobras |
3,532 |
5,039 |
576 |
171 |
254 |
(145) |
(8,344) |
(112) |
971 |
Non-controlling interests |
(7) |
(4) |
79 |
− |
79 |
− |
(661) |
− |
(514) |
|
3,525 |
5,035 |
655 |
171 |
333 |
(145) |
(9,005) |
(112) |
457 |
|
|
|
|
|
|
|
|
|
|
Consolidated Income Statement by Segment – Jan/Sep-201432
|
U.S.$ million | ||||||||
|
| ||||||||
|
E&P |
RTM |
GAS & POWER |
DISTRIB. |
INTER. |
BIOFUEL |
CORP. |
ELIMIN. |
TOTAL |
|
| ||||||||
Sales revenues |
51,835 |
86,649 |
13,336 |
31,827 |
11,005 |
192 |
− |
(84,596) |
110,248 |
Intersegments |
51,510 |
30,267 |
1,183 |
880 |
589 |
167 |
− |
(84,596) |
− |
Third parties |
325 |
56,382 |
12,153 |
30,947 |
10,416 |
25 |
− |
− |
110,248 |
Cost of sales |
(26,503) |
(91,682) |
(11,735) |
(29,231) |
(9,854) |
(230) |
− |
84,518 |
(84,717) |
Gross profit |
25,332 |
(5,033) |
1,601 |
2,596 |
1,151 |
(38) |
− |
(78) |
25,531 |
Expenses |
(5,122) |
(5,856) |
(2,508) |
(2,072) |
(673) |
(52) |
(4,213) |
170 |
(20,326) |
Selling, general and administrative expenses |
(276) |
(2,293) |
(1,886) |
(1,925) |
(590) |
(36) |
(1,952) |
172 |
(8,786) |
Exploration costs |
(2,354) |
− |
− |
− |
(117) |
− |
− |
− |
(2,471) |
Research and development expenses |
(414) |
(138) |
(63) |
− |
− |
(11) |
(186) |
− |
(812) |
Other taxes |
(32) |
(72) |
(85) |
(9) |
(77) |
− |
(246) |
− |
(521) |
Write-off - overpayments incorrectly capitalized |
(804) |
(1,398) |
(266) |
(9) |
(9) |
− |
(41) |
− |
(2,527) |
Other income and expenses, net |
(1,242) |
(1,955) |
(208) |
(129) |
120 |
(5) |
(1,788) |
(2) |
(5,209) |
Net income (loss) before finance income (expense), share of earnings in equity-accounted investments, profit sharing and income taxes |
20,210 |
(10,889) |
(907) |
524 |
478 |
(90) |
(4,213) |
92 |
5,205 |
Net finance income (expense) |
− |
− |
− |
− |
− |
− |
(922) |
− |
(922) |
Share of earnings in equity-accounted investments |
(4) |
137 |
162 |
− |
174 |
(42) |
3 |
− |
430 |
Profit-sharing |
(116) |
(94) |
(16) |
(20) |
(8) |
− |
(84) |
− |
(338) |
Net income (loss) before income taxes |
20,090 |
(10,846) |
(761) |
504 |
644 |
(132) |
(5,216) |
92 |
4,375 |
Income taxes |
(7,104) |
3,258 |
223 |
(174) |
(176) |
31 |
1,959 |
(31) |
(2,014) |
Net income (loss) |
12,986 |
(7,588) |
(538) |
330 |
468 |
(101) |
(3,257) |
61 |
2,361 |
Net income (loss) attributable to: |
|
|
|
|
|
|
|
|
|
Shareholders of Petrobras |
12,989 |
(7,582) |
(549) |
330 |
400 |
(101) |
(3,193) |
61 |
2,355 |
Non-controlling interests |
(3) |
(6) |
11 |
− |
68 |
− |
(64) |
− |
6 |
|
12,986 |
(7,588) |
(538) |
330 |
468 |
(101) |
(3,257) |
61 |
2,361 |
|
|
|
|
|
|
|
|
|
|
32 Beginning in 2014, the amount of inventory write-downs to net realizable value (market value) was reclassified from Other Income and Expenses to Cost of Sales.
19
FINANCIAL AND OPERATING HIGHLIGHTS
Other Income (Expenses) by Segment – Jan/Sep-2015
|
U.S.$ million | ||||||||
|
| ||||||||
|
E&P |
RTM |
GAS & POWER |
DISTRIB. |
INTER. |
BIOFUEL |
CORP. |
ELIMIN. |
TOTAL |
|
| ||||||||
Pension and medical benefits - retirees |
− |
− |
− |
− |
− |
− |
(904) |
− |
(904) |
Legal, administrative and arbitration proceedings |
(44) |
(357) |
(3) |
(48) |
(5) |
− |
(436) |
− |
(893) |
Unscheduled stoppages and pre-operating expenses |
(608) |
(154) |
(71) |
− |
(5) |
− |
(5) |
− |
(843) |
Impairment |
(80) |
(119) |
(190) |
− |
(30) |
− |
− |
− |
(419) |
Institutional relations and cultural projects |
(17) |
(14) |
(1) |
(39) |
(6) |
− |
(260) |
− |
(337) |
Gains / (losses) on disposal/write-offs of assets |
(178) |
28 |
(142) |
3 |
135 |
− |
(2) |
− |
(156) |
E&P areas returned and cancelled projects |
(118) |
− |
− |
− |
− |
− |
− |
− |
(118) |
Health, safety and environment |
(15) |
(17) |
(5) |
− |
(1) |
− |
(37) |
− |
(75) |
Voluntary Separation Incentive Plan - PIDV |
(9) |
(8) |
(16) |
− |
− |
(1) |
(1) |
− |
(35) |
Government grants |
5 |
4 |
1 |
− |
− |
(1) |
2 |
− |
11 |
Amounts recovered - "overpayments incorrectly capitalized" |
− |
− |
− |
− |
− |
− |
72 |
− |
72 |
Reimbursements from E&P partnership operations |
303 |
− |
− |
− |
− |
− |
− |
− |
303 |
Others |
105 |
(28) |
47 |
25 |
(81) |
− |
(156) |
(1) |
(89) |
|
(656) |
(665) |
(380) |
(59) |
7 |
(2) |
(1,727) |
(1) |
(3,483) |
|
|
|
|
|
|
|
|
|
|
Other Income (Expenses) by Segment – Jan/Sep-2014 33
|
U.S.$ million | ||||||||
|
| ||||||||
|
E&P |
RTM |
GAS & POWER |
DISTRIB. |
INTER. |
BIOFUEL |
CORP. |
ELIMIN. |
TOTAL |
|
| ||||||||
Pension and medical benefits - retirees |
− |
− |
− |
− |
− |
− |
(656) |
− |
(656) |
Legal, administrative and arbitration proceedings |
159 |
(60) |
(10) |
(40) |
(14) |
− |
(109) |
− |
(74) |
Unscheduled stoppages and pre-operating expenses |
(672) |
(19) |
(72) |
− |
(14) |
− |
(14) |
− |
(791) |
Impairment |
− |
− |
(134) |
− |
6 |
− |
− |
− |
(128) |
Institutional relations and cultural projects |
(36) |
(23) |
(3) |
(57) |
(6) |
− |
(459) |
− |
(584) |
Gains / (losses) on disposal/write-offs of assets |
(223) |
(1,466) |
81 |
13 |
194 |
− |
(46) |
− |
(1,447) |
E&P areas returned and cancelled projects |
(222) |
− |
− |
− |
− |
− |
− |
− |
(222) |
Health, safety and environment |
(21) |
(22) |
(7) |
− |
(3) |
− |
(58) |
− |
(111) |
Voluntary Separation Incentive Plan - PIDV |
(421) |
(210) |
(64) |
(67) |
(9) |
(5) |
(264) |
− |
(1,040) |
Expenses related to collective bargaining agreement |
(175) |
(99) |
(19) |
(25) |
(5) |
− |
(112) |
− |
(435) |
Government grants |
7 |
25 |
11 |
− |
− |
− |
9 |
− |
52 |
Reimbursements from E&P partnership operations |
237 |
− |
− |
− |
− |
− |
− |
− |
237 |
Others |
125 |
(81) |
9 |
47 |
(29) |
− |
(79) |
(2) |
(10) |
|
(1,242) |
(1,955) |
(208) |
(129) |
120 |
(5) |
(1,788) |
(2) |
(5,209) |
|
|
|
|
|
|
|
|
|
|
Consolidated Assets by Segment – 09.30.2015
|
U.S.$ million | ||||||||
|
| ||||||||
|
E&P |
RTM |
GAS & POWER |
DISTRIB. |
INTER. |
BIOFUEL |
CORP. |
ELIMIN. |
TOTAL |
|
| ||||||||
Total assets |
118,505 |
46,024 |
19,384 |
5,006 |
12,554 |
603 |
35,642 |
(3,239) |
234,479 |
|
| ||||||||
Current assets |
3,556 |
9,091 |
2,327 |
2,141 |
2,038 |
51 |
28,144 |
(2,951) |
44,397 |
Non-current assets |
114,949 |
36,933 |
17,057 |
2,865 |
10,516 |
552 |
7,498 |
(288) |
190,082 |
Long-term receivables |
5,339 |
2,298 |
1,568 |
1,137 |
1,670 |
3 |
5,644 |
(245) |
17,414 |
Investments |
58 |
884 |
374 |
12 |
2,239 |
412 |
45 |
− |
4,024 |
Property, plant and equipment |
107,619 |
33,593 |
14,868 |
1,562 |
6,188 |
137 |
1,666 |
(43) |
165,590 |
Operating assets |
77,896 |
27,103 |
11,903 |
1,309 |
4,998 |
124 |
1,453 |
(43) |
124,743 |
Assets under construction |
29,723 |
6,490 |
2,965 |
253 |
1,190 |
13 |
213 |
− |
40,847 |
Intangible assets |
1,933 |
158 |
247 |
154 |
419 |
− |
143 |
− |
3,054 |
|
|
|
|
|
|
|
|
|
|
Consolidated Assets by Segment – 12.31.2014
[33]
|
U.S.$ million | ||||||||
|
| ||||||||
|
E&P |
RTM |
GAS & POWER |
DISTRIB. |
INTER. |
BIOFUEL |
CORP. |
ELIMIN. |
TOTAL |
|
| ||||||||
Total assets |
151,524 |
70,038 |
28,367 |
7,221 |
13,009 |
1,109 |
32,385 |
(4,966) |
298,687 |
|
| ||||||||
Current assets |
6,008 |
14,724 |
3,979 |
3,481 |
2,345 |
65 |
24,160 |
(3,930) |
50,832 |
Non-current assets |
145,516 |
55,314 |
24,388 |
3,740 |
10,664 |
1,044 |
8,225 |
(1,036) |
247,855 |
Long-term receivables |
6,729 |
3,605 |
1,411 |
1,211 |
1,848 |
3 |
5,029 |
(973) |
18,863 |
Investments |
200 |
1,807 |
524 |
15 |
2,226 |
836 |
145 |
− |
5,753 |
Property, plant and equipment |
135,671 |
49,662 |
22,126 |
2,284 |
6,058 |
205 |
2,787 |
(63) |
218,730 |
Operating assets |
99,313 |
40,940 |
17,868 |
1,730 |
3,716 |
189 |
2,094 |
(63) |
165,787 |
Assets under construction |
36,358 |
8,722 |
4,258 |
554 |
2,342 |
16 |
693 |
− |
52,943 |
Intangible assets |
2,916 |
240 |
327 |
230 |
532 |
− |
264 |
− |
4,509 |
|
|
|
|
|
|
|
|
|
|
33 Beginning in 2014, the amount of inventory write-downs to net realizable value (market value) was reclassified from Other Income and Expenses to Cost of Sales.
20
FINANCIAL AND OPERATING HIGHLIGHTS
Consolidated Adjusted EBITDA Statement by Segment – Jan-Sep/2015
|
U.S.$ million | ||||||||
|
| ||||||||
|
E&P |
RTM |
GAS & POWER |
DISTRIB. |
INTER. |
BIOFUEL |
CORP. |
ELIMIN. |
TOTAL |
|
| ||||||||
Net income (loss) |
3,525 |
5,035 |
655 |
171 |
333 |
(145) |
(9,005) |
(112) |
457 |
Net finance income (expense) |
− |
− |
− |
− |
− |
− |
7,158 |
− |
7,158 |
Income taxes |
1,908 |
2,423 |
295 |
94 |
66 |
(19) |
(2,833) |
(57) |
1,877 |
Depreciation, depletion and amortization |
5,333 |
1,732 |
674 |
110 |
527 |
7 |
197 |
− |
8,580 |
EBITDA |
10,766 |
9,190 |
1,624 |
375 |
926 |
(157) |
(4,483) |
(169) |
18,072 |
Share of earnings in equity-accounted investments |
170 |
(330) |
(81) |
12 |
(89) |
110 |
37 |
− |
(171) |
Impairment losses / (reversals) |
80 |
119 |
190 |
− |
30 |
− |
− |
− |
419 |
Adjusted EBITDA |
11,016 |
8,979 |
1,733 |
387 |
867 |
(47) |
(4,446) |
(169) |
18,320 |
|
|
|
|
|
|
|
|
|
|
Consolidated Adjusted EBITDA Statement by Segment – Jan-Sep/2014
|
U.S.$ million | ||||||||
|
| ||||||||
|
E&P |
RTM |
GAS & POWER |
DISTRIB. |
INTER. |
BIOFUEL |
CORP. |
ELIMIN. |
TOTAL |
|
| ||||||||
Net income (loss) |
12,986 |
(7,588) |
(538) |
330 |
468 |
(101) |
(3,257) |
61 |
2,361 |
Net finance income (expense) |
− |
− |
− |
− |
− |
− |
922 |
− |
922 |
Income taxes |
7,104 |
(3,258) |
(223) |
174 |
176 |
(31) |
(1,959) |
31 |
2,014 |
Depreciation, depletion and amortization |
5,591 |
2,108 |
659 |
130 |
793 |
9 |
273 |
− |
9,563 |
EBITDA |
25,681 |
(8,738) |
(102) |
634 |
1,437 |
(123) |
(4,021) |
92 |
14,860 |
Share of earnings in equity-accounted investments |
4 |
(137) |
(162) |
− |
(174) |
42 |
(3) |
− |
(430) |
Impairment losses / (reversals) |
− |
− |
134 |
− |
(6) |
− |
− |
− |
128 |
Write-off - overpayments incorrectly capitalized |
804 |
1,398 |
266 |
9 |
9 |
− |
41 |
− |
2,527 |
Adjusted EBITDA |
26,489 |
(7,477) |
136 |
643 |
1,266 |
(81) |
(3,983) |
92 |
17,085 |
|
|
|
|
|
|
|
|
|
|
Reconciliation between Adjusted EBITDA and Net Income
U.S.$ million | |||||||
Jan-Sep |
|
| |||||
2015 |
2014 |
2015 x 2014 (%) |
|
3Q-2015 |
2Q-2015 |
3Q15 X 2Q15 (%) |
3Q-2014 |
|
|
|
|
|
|
|
|
457 |
2,361 |
(81) |
Net income (loss) |
(1,419) |
294 |
(583) |
(2,414) |
7,158 |
922 |
676 |
Net finance income (expense) |
3,226 |
1,969 |
64 |
427 |
1,877 |
2,014 |
(7) |
Income taxes |
(49) |
870 |
(106) |
51 |
8,580 |
9,563 |
(10) |
Depreciation, depletion and amortization |
2,667 |
2,939 |
(9) |
3,092 |
18,072 |
14,860 |
22 |
EBITDA |
4,425 |
6,072 |
(27) |
1,156 |
(171) |
(430) |
(60) |
Share of earnings in equity-accounted investments |
(56) |
(55) |
2 |
(87) |
419 |
128 |
227 |
Impairment losses / (reversals) |
− |
418 |
(100) |
134 |
− |
2,527 |
(100) |
Write-off - overpayments incorrectly capitalized |
− |
− |
|
2,527 |
18,320 |
17,085 |
7 |
Adjusted EBITDA |
4,369 |
6,435 |
(32) |
3,730 |
24 |
15 |
9 |
Adjusted EBITDA margin (%) 34 |
19 |
25 |
(6) |
10 |
|
|
|
|
|
|
|
|
Adjusted EBITDA is not a measure defined in the International Financial Reporting Standards – IFRS. Our calculation may not be comparable to the calculation of Adjusted EBITDA by other companies. Adjusted EBITDA should not be considered as a substitute for operational profit or as a better measure of liquidity than cash flow provided by operations, both of which are calculated in accordance with IFRS.
In 2014, the Company decided not to include write-offs of overpayments incorrectly capitalized in the calculation of the Adjusted EBITDA, because the Company’s future cash generation and its current balance of cash and cash equivalents are not impacted by those adjustments. The Company believes excluding those write-offs provides a more appropriate information about its potential cash generation.
34 Adjusted EBITDA margin equals Adjusted EBITDA divided by sales revenues.
21
FINANCIAL AND OPERATING HIGHLIGHTS
Consolidated Income Statement for International Segment
|
U.S.$ million | ||||||
|
| ||||||
|
E&P |
RTM |
GAS & POWER |
DISTRIB. |
CORP. |
ELIMIN. |
TOTAL |
|
| ||||||
Income Statement - Jan-Sep 2015 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sales revenues |
1,443 |
3,545 |
408 |
3,159 |
10 |
(1,552) |
7,013 |
Intersegments |
746 |
1,152 |
26 |
1 |
10 |
(1,552) |
383 |
Third parties |
697 |
2,393 |
382 |
3,158 |
− |
− |
6,630 |
|
| ||||||
Net income (loss) before finance income (expense), share of earnings in equity-accounted investments, profit sharing and income taxes |
267 |
96 |
49 |
66 |
(178) |
10 |
310 |
|
| ||||||
Net income (loss) attributable to the shareholders of Petrobras |
285 |
94 |
69 |
56 |
(260) |
10 |
254 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S.$ million | ||||||
|
| ||||||
|
E&P |
RTM |
GAS & POWER |
DISTRIB. |
CORP. |
ELIMIN. |
TOTAL |
|
| ||||||
Income Statement - Jan-Sep 2014 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sales revenues |
2,400 |
5,949 |
377 |
3,816 |
21 |
(1,558) |
11,005 |
Intersegments |
949 |
1,158 |
26 |
1 |
13 |
(1,558) |
589 |
Third parties |
1,451 |
4,791 |
351 |
3,815 |
8 |
− |
10,416 |
|
| ||||||
Net income (loss) before finance income (expense), share of earnings in equity-accounted investments, profit sharing and income taxes |
545 |
(62) |
67 |
113 |
(176) |
(9) |
478 |
|
| ||||||
Net income (loss) attributable to the shareholders of Petrobras |
628 |
(31) |
80 |
105 |
(373) |
(9) |
400 |
|
|
|
|
|
|
|
|
Consolidated Assets for International Segment
|
U.S.$ million | ||||||
|
| ||||||
|
E&P |
RTM |
GAS & POWER |
DISTRIB. |
CORP. |
ELIMIN. |
TOTAL |
|
| ||||||
Total assets on September 30, 2015 |
9,540 |
1,692 |
470 |
809 |
1,100 |
(1,057) |
12,554 |
|
| ||||||
Total assets on December 31, 2014 |
9,623 |
1,861 |
472 |
940 |
1,230 |
(1,117) |
13,009 |
|
|
|
|
|
|
|
|
22
Impact of our Cash Flow Hedge policy
US$ million | |||||||
Jan-Sep |
|
| |||||
2015 |
2014 |
2015 x 2014 (%) |
|
3Q-2015 |
2Q-2015 |
3Q15 X 2Q15 (%) |
3Q-2014 |
|
|
|
|
|
|
|
|
(24,063) |
(1,407) |
(1,610) |
Total inflation indexation and foreign exchange variation |
(15,410) |
1,873 |
(923) |
(5,193) |
22,131 |
2,437 |
808 |
Deferred Foreign Exchange Variation recognized in Shareholders' Equity |
13,988 |
(1,741) |
903 |
5,377 |
(1,304) |
(458) |
(185) |
Reclassification from Shareholders’ Equity to the Statement of Income |
(525) |
(491) |
(7) |
(124) |
(3,236) |
572 |
(666) |
Net Inflation indexation and foreign exchange variation |
(1,947) |
(359) |
(442) |
60 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The amounts recycled from the Shareholders’ Equity to the income statement with respect to foreign exchange variation losses initially recognized in the Shareholders’ equity (cash flow hedge accounting) increased from US$ 491 million in the 2Q-2015 to US$ 525 million in the 3Q-2015, reflecting the occurrence of the hedged transactions (exports hedged by debt denominated in U.S. dollars). Those losses were driven by a depreciation of the Real between the date the cash flow hedge relationship was designated and the date the export transactions were made.
23
Special Items
US$ million | ||||||
Jan-Sep |
|
|
|
|
| |
2015 |
2014 |
|
Items of Income Statement |
3Q-2015 |
2Q-2015 |
3Q-2014 |
|
|
|
|
|
|
|
(2,304) |
− |
Federal Tax Amnesty Program (REFIS) |
Several |
(881) |
(1,423) |
− |
(442) |
1,179 |
(Losses)/Gains on legal proceedings |
Several |
(526) |
84 |
1,179 |
(419) |
(1,318) |
Impairment/Write-offs of Assets |
Other income and expenses |
− |
(418) |
(1,324) |
(267) |
− |
Tax amnesty programs - State Tax |
Several |
(85) |
− |
− |
(35) |
(1,040) |
Voluntary Separation Incentive Plan – PIDV |
Other income and expenses |
(8) |
(18) |
(35) |
254 |
(1,651) |
(Allowance)/reversal of allowance for impairment of trade receivables from companies in the isolated electricity system |
Selling expenses |
(140) |
(15) |
(1,651) |
162 |
368 |
Gains/(Losses) on Disposal of Assets |
Other income and expenses |
− |
− |
− |
72 |
− |
Amounts recovered - "overpayments incorrectly capitalized" |
Other income and expenses |
21 |
51 |
− |
− |
(2,527) |
Write-off - overpayments incorrectly capitalized |
Specific line item |
− |
− |
(2,527) |
(2,979) |
(4,989) |
Total |
|
(1,619) |
(1,739) |
(4,358) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Impact of the Company’s decision to adhere to the benefits of a Federal Tax Amnesty Program (Programa de Parcelamento Especial de Débitos Tributários - REFIS) on its Income Statement: | ||||||
|
|
|
|
|
|
|
(1,550) |
− |
Tax expense |
|
(550) |
(1,000) |
− |
(754) |
− |
Interest expense |
|
(331) |
(423) |
− |
(2,304) |
− |
Federal Tax amnesty program (REFIS) |
|
(881) |
(1,423) |
− |
|
|
|
|
|
|
|
Impact of the Company’s decision to adhere to the benefits of a Tax Amnesty Program with respect to State Taxes on the Company’s Income Statement: | ||||||
|
|
|
|
|
|
|
(233) |
− |
Tax expense |
|
(79) |
− |
− |
(34) |
− |
Interest expense |
|
(6) |
− |
− |
(267) |
− |
Tax amnesty programs - State Tax |
|
(85) |
− |
− |
|
|
|
|
|
|
|
Impact of (losses)/gains on legal proceedings on the Company’s Income Statement: | ||||||
|
|
|
|
|
|
|
(442) |
583 |
Other income and expenses |
|
(526) |
84 |
583 |
− |
596 |
Inflation indexation and foreign exchange variation |
|
− |
− |
596 |
(442) |
1,179 |
(Losses)/Gains on legal proceedings |
|
(526) |
84 |
1,179 |
|
|
|
|
|
|
|
These special items are related to the Company’s businesses and based on Management’s judgment have been highlighted and are presented as additional information to provide a better understanding of the Company’s performance. These items are presented when relevant and do not necessarily occur in all periods.
24
PETRÓLEO BRASILEIRO S.A--PETROBRAS | ||
By: |
/S/ Ivan de Souza Monteiro
|
|
Ivan de Souza Monteiro
Chief Financial Officer and Investor Relations Officer |
This press release may contain forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended (Securities Act), and Section 21E of the Securities Exchange Act of 1934, as amended (Exchange Act) that are not based on historical facts and are not assurances of future results. These forward-looking statements are based on management's current view and estimates of future economic circumstances, industry conditions, company performance and financial results. The words "anticipates", "believes", "estimates", "expects", "plans" and similar expressions, as they relate to the company, are intended to identify forward-looking statements. Statements regarding the declaration or payment of dividends, the implementation of principal operating and financing strategies and capital expenditure plans, the direction of future operations and the factors or trends affecting financial condition, liquidity or results o f operations are examples of forward-looking statements. Such statements reflect the current views of management and are subject to a number of risks and uncertainties. There is no guarantee that the expected events, trends or results will actually occur. The statements are based on many assumptions and factors, including general economic and market conditions, industry conditions, and operating factors. Any changes in such assumptions or factors could cause actual results to differ materially from current expectations.
All forward-looking statements are expressly qualified in their entirety by this cautionary statement, and you should not place reliance on any forward-looking statement contained in this press release. We undertake no obligation to publicly update or revise any forward-looking statements, whether as a result of new information or future events or for any other reason.